« Back to all home prices

Mortgage Payment Schedule for a $341,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of June 22, 2017. Check Lending Tree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($68,200) may require pre-mortgage insurance


3.9% is current rate for 30-year fixed
3.17% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,287 360 $190,416 $463,216

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $341,000
Down Payment $68,200$272,800
Year 1 - 1 ($1,287)$887$400$272,400
2 ($1,287)$885$401$271,998
3 ($1,287)$884$403$271,596
4 ($1,287)$883$404$271,192
5 ($1,287)$881$405$270,786
6 ($1,287)$880$407$270,380
7 ($1,287)$879$408$269,972
8 ($1,287)$877$409$269,562
9 ($1,287)$876$411$269,152
10 ($1,287)$875$412$268,740
11 ($1,287)$873$413$268,327
12 ($1,287)$872$415$267,912
Year 2 - 13 ($1,287)$871$416$267,496
14 ($1,287)$869$417$267,079
15 ($1,287)$868$419$266,660
16 ($1,287)$867$420$266,240
17 ($1,287)$865$421$265,818
18 ($1,287)$864$423$265,396
19 ($1,287)$863$424$264,971
20 ($1,287)$861$426$264,546
21 ($1,287)$860$427$264,119
22 ($1,287)$858$428$263,691
23 ($1,287)$857$430$263,261
24 ($1,287)$856$431$262,830
Year 3 - 25 ($1,287)$854$433$262,397
26 ($1,287)$853$434$261,963
27 ($1,287)$851$435$261,528
28 ($1,287)$850$437$261,091
29 ($1,287)$849$438$260,653
30 ($1,287)$847$440$260,213
31 ($1,287)$846$441$259,772
32 ($1,287)$844$442$259,330
33 ($1,287)$843$444$258,886
34 ($1,287)$841$445$258,441
35 ($1,287)$840$447$257,994
36 ($1,287)$838$448$257,546
Year 4 - 37 ($1,287)$837$450$257,096
38 ($1,287)$836$451$256,645
39 ($1,287)$834$453$256,192
40 ($1,287)$833$454$255,738
41 ($1,287)$831$456$255,283
42 ($1,287)$830$457$254,826
43 ($1,287)$828$459$254,367
44 ($1,287)$827$460$253,907
45 ($1,287)$825$462$253,446
46 ($1,287)$824$463$252,983
47 ($1,287)$822$465$252,518
48 ($1,287)$821$466$252,052
Year 5 - 49 ($1,287)$819$468$251,584
50 ($1,287)$818$469$251,115
51 ($1,287)$816$471$250,645
52 ($1,287)$815$472$250,173
53 ($1,287)$813$474$249,699
54 ($1,287)$812$475$249,224
55 ($1,287)$810$477$248,747
56 ($1,287)$808$478$248,269
57 ($1,287)$807$480$247,789
58 ($1,287)$805$481$247,308
59 ($1,287)$804$483$246,825
60 ($1,287)$802$485$246,340
Year 6 - 61 ($1,287)$801$486$245,854
62 ($1,287)$799$488$245,366
63 ($1,287)$797$489$244,877
64 ($1,287)$796$491$244,386
65 ($1,287)$794$492$243,894
66 ($1,287)$793$494$243,400
67 ($1,287)$791$496$242,904
68 ($1,287)$789$497$242,407
69 ($1,287)$788$499$241,908
70 ($1,287)$786$501$241,407
71 ($1,287)$785$502$240,905
72 ($1,287)$783$504$240,401
Year 7 - 73 ($1,287)$781$505$239,896
74 ($1,287)$780$507$239,389
75 ($1,287)$778$509$238,880
76 ($1,287)$776$510$238,370
77 ($1,287)$775$512$237,858
78 ($1,287)$773$514$237,344
79 ($1,287)$771$515$236,829
80 ($1,287)$770$517$236,312
81 ($1,287)$768$519$235,793
82 ($1,287)$766$520$235,273
83 ($1,287)$765$522$234,751
84 ($1,287)$763$524$234,227
Year 8 - 85 ($1,287)$761$525$233,702
86 ($1,287)$760$527$233,174
87 ($1,287)$758$529$232,645
88 ($1,287)$756$531$232,115
89 ($1,287)$754$532$231,583
90 ($1,287)$753$534$231,048
91 ($1,287)$751$536$230,513
92 ($1,287)$749$538$229,975
93 ($1,287)$747$539$229,436
94 ($1,287)$746$541$228,895
95 ($1,287)$744$543$228,352
96 ($1,287)$742$545$227,807
Year 9 - 97 ($1,287)$740$546$227,261
98 ($1,287)$739$548$226,713
99 ($1,287)$737$550$226,163
100 ($1,287)$735$552$225,611
101 ($1,287)$733$553$225,058
102 ($1,287)$731$555$224,503
103 ($1,287)$730$557$223,946
104 ($1,287)$728$559$223,387
105 ($1,287)$726$561$222,826
106 ($1,287)$724$563$222,263
107 ($1,287)$722$564$221,699
108 ($1,287)$721$566$221,133
Year 10 - 109 ($1,287)$719$568$220,565
110 ($1,287)$717$570$219,995
111 ($1,287)$715$572$219,423
112 ($1,287)$713$574$218,850
113 ($1,287)$711$575$218,274
114 ($1,287)$709$577$217,697
115 ($1,287)$708$579$217,118
116 ($1,287)$706$581$216,537
117 ($1,287)$704$583$215,954
118 ($1,287)$702$585$215,369
119 ($1,287)$700$587$214,782
120 ($1,287)$698$589$214,193
Year 11 - 121 ($1,287)$696$591$213,603
122 ($1,287)$694$593$213,010
123 ($1,287)$692$594$212,416
124 ($1,287)$690$596$211,819
125 ($1,287)$688$598$211,221
126 ($1,287)$686$600$210,621
127 ($1,287)$685$602$210,019
128 ($1,287)$683$604$209,415
129 ($1,287)$681$606$208,808
130 ($1,287)$679$608$208,200
131 ($1,287)$677$610$207,590
132 ($1,287)$675$612$206,978
Year 12 - 133 ($1,287)$673$614$206,364
134 ($1,287)$671$616$205,748
135 ($1,287)$669$618$205,130
136 ($1,287)$667$620$204,510
137 ($1,287)$665$622$203,888
138 ($1,287)$663$624$203,264
139 ($1,287)$661$626$202,638
140 ($1,287)$659$628$202,010
141 ($1,287)$657$630$201,380
142 ($1,287)$654$632$200,747
143 ($1,287)$652$634$200,113
144 ($1,287)$650$636$199,477
Year 13 - 145 ($1,287)$648$638$198,838
146 ($1,287)$646$640$198,198
147 ($1,287)$644$643$197,555
148 ($1,287)$642$645$196,911
149 ($1,287)$640$647$196,264
150 ($1,287)$638$649$195,615
151 ($1,287)$636$651$194,964
152 ($1,287)$634$653$194,311
153 ($1,287)$632$655$193,656
154 ($1,287)$629$657$192,998
155 ($1,287)$627$659$192,339
156 ($1,287)$625$662$191,677
Year 14 - 157 ($1,287)$623$664$191,014
158 ($1,287)$621$666$190,348
159 ($1,287)$619$668$189,680
160 ($1,287)$616$670$189,009
161 ($1,287)$614$672$188,337
162 ($1,287)$612$675$187,662
163 ($1,287)$610$677$186,986
164 ($1,287)$608$679$186,307
165 ($1,287)$605$681$185,625
166 ($1,287)$603$683$184,942
167 ($1,287)$601$686$184,256
168 ($1,287)$599$688$183,568
Year 15 - 169 ($1,287)$597$690$182,878
170 ($1,287)$594$692$182,186
171 ($1,287)$592$695$181,491
172 ($1,287)$590$697$180,794
173 ($1,287)$588$699$180,095
174 ($1,287)$585$701$179,394
175 ($1,287)$583$704$178,690
176 ($1,287)$581$706$177,984
177 ($1,287)$578$708$177,276
178 ($1,287)$576$711$176,565
179 ($1,287)$574$713$175,853
180 ($1,287)$572$715$175,137
Year 16 - 181 ($1,287)$569$718$174,420
182 ($1,287)$567$720$173,700
183 ($1,287)$565$722$172,978
184 ($1,287)$562$725$172,253
185 ($1,287)$560$727$171,526
186 ($1,287)$557$729$170,797
187 ($1,287)$555$732$170,066
188 ($1,287)$553$734$169,332
189 ($1,287)$550$736$168,595
190 ($1,287)$548$739$167,856
191 ($1,287)$546$741$167,115
192 ($1,287)$543$744$166,372
Year 17 - 193 ($1,287)$541$746$165,626
194 ($1,287)$538$748$164,877
195 ($1,287)$536$751$164,126
196 ($1,287)$533$753$163,373
197 ($1,287)$531$756$162,617
198 ($1,287)$529$758$161,859
199 ($1,287)$526$761$161,098
200 ($1,287)$524$763$160,335
201 ($1,287)$521$766$159,570
202 ($1,287)$519$768$158,802
203 ($1,287)$516$771$158,031
204 ($1,287)$514$773$157,258
Year 18 - 205 ($1,287)$511$776$156,482
206 ($1,287)$509$778$155,704
207 ($1,287)$506$781$154,923
208 ($1,287)$504$783$154,140
209 ($1,287)$501$786$153,354
210 ($1,287)$498$788$152,566
211 ($1,287)$496$791$151,775
212 ($1,287)$493$793$150,982
213 ($1,287)$491$796$150,186
214 ($1,287)$488$799$149,387
215 ($1,287)$486$801$148,586
216 ($1,287)$483$804$147,782
Year 19 - 217 ($1,287)$480$806$146,976
218 ($1,287)$478$809$146,167
219 ($1,287)$475$812$145,355
220 ($1,287)$472$814$144,541
221 ($1,287)$470$817$143,724
222 ($1,287)$467$820$142,904
223 ($1,287)$464$822$142,082
224 ($1,287)$462$825$141,257
225 ($1,287)$459$828$140,429
226 ($1,287)$456$830$139,599
227 ($1,287)$454$833$138,766
228 ($1,287)$451$836$137,930
Year 20 - 229 ($1,287)$448$838$137,092
230 ($1,287)$446$841$136,251
231 ($1,287)$443$844$135,407
232 ($1,287)$440$847$134,560
233 ($1,287)$437$849$133,711
234 ($1,287)$435$852$132,859
235 ($1,287)$432$855$132,004
236 ($1,287)$429$858$131,146
237 ($1,287)$426$860$130,285
238 ($1,287)$423$863$129,422
239 ($1,287)$421$866$128,556
240 ($1,287)$418$869$127,687
Year 21 - 241 ($1,287)$415$872$126,815
242 ($1,287)$412$875$125,941
243 ($1,287)$409$877$125,063
244 ($1,287)$406$880$124,183
245 ($1,287)$404$883$123,300
246 ($1,287)$401$886$122,414
247 ($1,287)$398$889$121,525
248 ($1,287)$395$892$120,634
249 ($1,287)$392$895$119,739
250 ($1,287)$389$898$118,841
251 ($1,287)$386$900$117,941
252 ($1,287)$383$903$117,037
Year 22 - 253 ($1,287)$380$906$116,131
254 ($1,287)$377$909$115,222
255 ($1,287)$374$912$114,310
256 ($1,287)$372$915$113,394
257 ($1,287)$369$918$112,476
258 ($1,287)$366$921$111,555
259 ($1,287)$363$924$110,631
260 ($1,287)$360$927$109,704
261 ($1,287)$357$930$108,774
262 ($1,287)$354$933$107,840
263 ($1,287)$350$936$106,904
264 ($1,287)$347$939$105,965
Year 23 - 265 ($1,287)$344$942$105,022
266 ($1,287)$341$945$104,077
267 ($1,287)$338$948$103,129
268 ($1,287)$335$952$102,177
269 ($1,287)$332$955$101,222
270 ($1,287)$329$958$100,265
271 ($1,287)$326$961$99,304
272 ($1,287)$323$964$98,340
273 ($1,287)$320$967$97,373
274 ($1,287)$316$970$96,403
275 ($1,287)$313$973$95,429
276 ($1,287)$310$977$94,453
Year 24 - 277 ($1,287)$307$980$93,473
278 ($1,287)$304$983$92,490
279 ($1,287)$301$986$91,504
280 ($1,287)$297$989$90,514
281 ($1,287)$294$993$89,522
282 ($1,287)$291$996$88,526
283 ($1,287)$288$999$87,527
284 ($1,287)$284$1,002$86,525
285 ($1,287)$281$1,006$85,519
286 ($1,287)$278$1,009$84,511
287 ($1,287)$275$1,012$83,499
288 ($1,287)$271$1,015$82,483
Year 25 - 289 ($1,287)$268$1,019$81,465
290 ($1,287)$265$1,022$80,443
291 ($1,287)$261$1,025$79,417
292 ($1,287)$258$1,029$78,389
293 ($1,287)$255$1,032$77,357
294 ($1,287)$251$1,035$76,322
295 ($1,287)$248$1,039$75,283
296 ($1,287)$245$1,042$74,241
297 ($1,287)$241$1,045$73,195
298 ($1,287)$238$1,049$72,147
299 ($1,287)$234$1,052$71,094
300 ($1,287)$231$1,056$70,039
Year 26 - 301 ($1,287)$228$1,059$68,980
302 ($1,287)$224$1,063$67,917
303 ($1,287)$221$1,066$66,851
304 ($1,287)$217$1,069$65,782
305 ($1,287)$214$1,073$64,709
306 ($1,287)$210$1,076$63,632
307 ($1,287)$207$1,080$62,552
308 ($1,287)$203$1,083$61,469
309 ($1,287)$200$1,087$60,382
310 ($1,287)$196$1,090$59,292
311 ($1,287)$193$1,094$58,198
312 ($1,287)$189$1,098$57,100
Year 27 - 313 ($1,287)$186$1,101$55,999
314 ($1,287)$182$1,105$54,894
315 ($1,287)$178$1,108$53,786
316 ($1,287)$175$1,112$52,674
317 ($1,287)$171$1,116$51,558
318 ($1,287)$168$1,119$50,439
319 ($1,287)$164$1,123$49,317
320 ($1,287)$160$1,126$48,190
321 ($1,287)$157$1,130$47,060
322 ($1,287)$153$1,134$45,926
323 ($1,287)$149$1,137$44,789
324 ($1,287)$146$1,141$43,648
Year 28 - 325 ($1,287)$142$1,145$42,503
326 ($1,287)$138$1,149$41,354
327 ($1,287)$134$1,152$40,202
328 ($1,287)$131$1,156$39,046
329 ($1,287)$127$1,160$37,886
330 ($1,287)$123$1,164$36,722
331 ($1,287)$119$1,167$35,555
332 ($1,287)$116$1,171$34,384
333 ($1,287)$112$1,175$33,209
334 ($1,287)$108$1,179$32,030
335 ($1,287)$104$1,183$30,848
336 ($1,287)$100$1,186$29,661
Year 29 - 337 ($1,287)$96$1,190$28,471
338 ($1,287)$93$1,194$27,277
339 ($1,287)$89$1,198$26,079
340 ($1,287)$85$1,202$24,877
341 ($1,287)$81$1,206$23,671
342 ($1,287)$77$1,210$22,461
343 ($1,287)$73$1,214$21,247
344 ($1,287)$69$1,218$20,030
345 ($1,287)$65$1,222$18,808
346 ($1,287)$61$1,226$17,582
347 ($1,287)$57$1,230$16,353
348 ($1,287)$53$1,234$15,119
Year 30 - 349 ($1,287)$49$1,238$13,882
350 ($1,287)$45$1,242$12,640
351 ($1,287)$41$1,246$11,394
352 ($1,287)$37$1,250$10,145
353 ($1,287)$33$1,254$8,891
354 ($1,287)$29$1,258$7,633
355 ($1,287)$25$1,262$6,371
356 ($1,287)$21$1,266$5,105
357 ($1,287)$17$1,270$3,835
358 ($1,287)$12$1,274$2,561
359 ($1,287)$8$1,278$1,283
360 ($1,287)$4$1,283$0
TOTALS$190,416$272,800$463,216

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.